| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 47 335.00 | 47 335.00 | | 47 335.00 |
AT Other tangible assets | 1 451.00 | 1 451.00 | | 1 451.00 |
BB Receivables related to investments | 766 331.00 | | 766 331.00 | 766 331.00 |
BJ TOTAL (I) | 1 091 117.00 | 48 786.00 | 1 042 331.00 | 1 091 117.00 |
BZ Other receivables | 3 411.00 | | 3 411.00 | 3 411.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 10 012.00 | | 10 012.00 | 10 012.00 |
CH Prepaid expenses | 471.00 | | 471.00 | 471.00 |
CJ TOTAL (II) | 213 894.00 | | 213 894.00 | 213 894.00 |
CO Grand total (0 to V) | 1 305 012.00 | 48 786.00 | 1 256 226.00 | 1 305 012.00 |
CU Other investments | 276 001.00 | | 276 001.00 | 276 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 965.00 | 3 965.00 | | 3 965.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 814 233.00 | 660 626.00 | | 814 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 085.00 | 153 608.00 | | 184 085.00 |
DL TOTAL (I) | 1 003 046.00 | 818 961.00 | | 1 003 046.00 |
DU Loans and Debts from Credit Institutions (3) | 114 188.00 | 153 991.00 | | 114 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 060.00 | 135 005.00 | | 136 060.00 |
DX Trade payables and related accounts | 2 840.00 | 2 788.00 | | 2 840.00 |
DY Tax and social security liabilities | 91.00 | 6 394.00 | | 91.00 |
EA Other liabilities | | 17 773.00 | | |
EC TOTAL (IV) | 253 180.00 | 315 950.00 | | 253 180.00 |
EE Grand total (I to V) | 1 256 226.00 | 1 134 911.00 | | 1 256 226.00 |
EG Accrued income and payables due within one year | 179 091.00 | 201 820.00 | | 179 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 099.00 | | 16 099.00 | 16 099.00 |
FJ Net sales | 16 099.00 | | 16 099.00 | 16 099.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 16 102.00 | |
FW Other purchases and external expenses | | | 4 644.00 | |
FZ Social Security Contributions | | | 1 269.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 913.00 | |
GG - OPERATING RESULT (I - II) | | | 10 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 222 449.00 | |
GL Other interest and similar income | | | 7 907.00 | |
GP Total financial income (V) | | | 230 356.00 | |
GR Interest and similar expenses | | | 2 442.00 | |
GU Total financial expenses (VI) | | | 2 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 227 914.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 238 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 269.00 | 1 277.00 | | 1 269.00 |
HK Income tax | 54 018.00 | 56 954.00 | | 54 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 458.00 | 219 287.00 | | 246 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 373.00 | 65 679.00 | | 62 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 085.00 | 153 608.00 | | 184 085.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 926 961.00 | | 164 156.00 | 926 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 042 331.00 | |
I4 DECREASES Grand Total | | | 1 091 117.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 786.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 786.00 | | | 48 786.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 878 175.00 | | 164 156.00 | 878 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 786.00 | | | 48 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 786.00 | | | 48 786.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 840.00 | 2 840.00 | | 2 840.00 |
UL Receivables related to investments | 766 331.00 | | 766 331.00 | 766 331.00 |
VB VAT | 473.00 | 473.00 | | 473.00 |
VG Loans with a maturity of up to one year at origin | 58.00 | 58.00 | | 58.00 |
VH Loans with a maturity of more than one year at origin | 114 130.00 | 40 042.00 | 74 089.00 | 114 130.00 |
VI Group and Associates | 136 060.00 | 136 060.00 | | 136 060.00 |
VK Loans repaid during the year | 39 782.00 | | | 39 782.00 |
VM Income taxes | 2 938.00 | 2 938.00 | | 2 938.00 |
VS Prepaid expenses | 471.00 | 471.00 | | 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 770 213.00 | 3 882.00 | 766 331.00 | 770 213.00 |
VW VAT | 91.00 | 91.00 | | 91.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 180.00 | 179 091.00 | 74 089.00 | 253 180.00 |
